| Revenue | DKK 476K | +16% |
| EBITDA | DKK 94K | +164% |
| Net profit | DKK 59K | +138% |
| Total assets | DKK 309K | +60% |
| Equity | DKK 127K | +86% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -395 | -209 | 256 | 418 | 246 | 178 | 445 | 434 | 362 | 501 | 378 | 482 | 409 | 476 |
| Staff expenses | -12 | -12 | -148 | -301 | -345 | -238 | -318 | -274 | -295 | -297 | -289 | -298 | -299 | -279 |
| EBITDA | -175 | -197 | 108 | 118 | -99 | -60 | 127 | 160 | 67 | 9 | 28 | 88 | -148 | 94 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -177 | -197 | 108 | 118 | -99 | -60 | 127 | 160 | 67 | 9 | 28 | 88 | -148 | 94 |
| Net financials | -52 | -52 | -40 | -49 | -39 | -41 | -26 | -25 | -14 | -2 | -4 | -7 | -5 | -17 |
| Profit before tax | -125 | -154 | 68 | 68 | -138 | -102 | 101 | 135 | 53 | 6 | 34 | 81 | -153 | 77 |
| Tax | -33 | -39 | 17 | 17 | 6 | -5 | -0 | 1 | 12 | 3 | 8 | 18 | -0 | 19 |
| Net profit | -92 | -116 | 51 | 51 | -144 | -97 | 101 | 134 | 41 | 3 | 26 | 63 | -153 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 563 | 674 | 782 | 721 | 515 | 525 | 446 | 536 | 401 | 390 | 410 | 419 | 193 | 309 |
| Equity | 64 | 179 | 170 | 182 | -2 | -99 | 2 | 136 | 178 | 181 | 208 | 271 | 68 | 127 |
| Long-term debt | -124 | -70 | 66 | 17 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 19 |
| Short-term debt | -376 | -425 | 546 | 522 | 518 | 624 | 444 | 400 | 223 | 206 | 203 | 148 | 125 | 163 |
| Total debt | -499 | -495 | 612 | 539 | 518 | 624 | 444 | 400 | 223 | 209 | 203 | 148 | 125 | 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1988 | — | — |
ET | Audit | 1988 | — | — |
UW Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Per Aagaard | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Uffe Wienmann Larsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |